XML 21 R6.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Cash flows from operating activities:      
Net loss $ (9,980,307) $ (17,800,178) $ (14,908,038)
Adjustments to reconcile net loss to net cash provided (used in) by operating activities:      
Depreciation and amortization 2,220,185 2,528,815 2,032,459
Amortization of discounts, premiums and deferred cost 1,118,194 2,265,061 2,553,317
Share-based compensation 5,426,985 7,495,759 8,796,641
Deferred tax provision 0 (1,480,166) 610,033
Gain on lease termination (9,225) 0 0
Gain on sale of reporting unit (39,234) 0 0
Gain on sale of fixed assets 0 0 (303)
Financing fee and bank charges for note payable and advances on revolving credit line 0 0 3,775
Goodwill impairment loss 0 6,919,094 0
Lease cost 286,572 218,314 1,139
Legal fees paid out of proceeds from note payable 0 0 30,000
Change in fair value of contingent earnout 0 (92,000) 555,000
Change in fair value of derivative liabilities 725,600 (1,054,025) 132,000
Gain from timing difference on issuance of shares 0 (107,491) 0
Changes in assets and liabilities      
Accounts receivable 1,036,587 (1,187,118) 634,448
Proceeds From Factoring Accounts Receivable 0 850,141 0
Prepaid expenses and other current assets (147,602) 75,614 (321,593)
Contract asset (liability) (109,498) 96,785 333,621
Lease liabilities (269,518) (185,261) 0
Accounts payable and accrued expenses 861,366 (807,791) 537,664
Net cash provided (used in) by operating activities 1,120,105 (2,264,447) 990,163
Cash flows from investing activities:      
Acquisition of business, cash paid to seller 0 (485,739) (250,000)
Sale of subsidiary, cash received from buyer 279,207 0 0
Cash from factoring 0 (411,975) 0
Acquisition of business, cash received from seller 0 475,000 0
Investment in captive insurance entity (54,534) 0 0
Purchases of fixed assets (3,317) (18,271) (89,282)
Net cash provided (used in) by investing activities 221,356 (440,985) (339,282)
Cash flows from financing activities:      
Proceeds from revolving credit line 1,374,919 325,000 300,000
Payment of debt issuance costs (64,219) (15,000) 0
Proceeds from issuance of preferred and common stock 12,052,704 126,000 625,000
Proceeds from note payable 0 1,200,000 1,470,000
Proceeds from exercise of stock options 0 0 12,000
Proceeds from stock offering related to uplisting 0 0 2,000,756
Preferred stock dividend (119,277) (118,152) (100,516)
Repayment of convertible note payable – related party (809,617) 0 (500,000)
Loss on induced conversion 0 300,000 0
Repayment of amounts due to seller (730,000) (280,000) (471,003)
Repayment of notes payable (2,621,764) (1,642,471) (1,364,137)
Net cash provided (used in) by financing activities 9,082,746 (104,623) 1,972,100
Net increase (decrease) in cash 10,424,207 (2,810,055) 2,622,981
Cash and restricted cash - beginning of period 1,830,841 4,640,896 2,017,915
Cash and restricted cash - end of period 12,255,048 1,830,841 4,640,896
Supplemental disclosures:      
Cash paid for interest 794,361 994,449 912,965
Cash paid for income taxes 47,315 72,484 467,910
Summary of noncash activities:      
Extinguishment of debt discount - derivative liabilities 0 171,128 0
Extinguishment of debt discount - debt issuance costs 0 8,034 0
Debt discount on note payable 0 28,000 500,000
Common shares issued for obligation to issue shares 0 0 533,750
Derivative liabilities incurred for note payable 0 421,000 692,000
Extinguishment of derivative liability 0 33,375 0
Gain on extinguishment of convertible note payable - related party 0 0 2,667,903
Adjustment to contingent consideration and customer relationships 0 0 275,000
Fair value adjustment recognized on issuance of common stock in Securities Purchase Agreement 0 0 93,000
Deferred issuance costs 0 0 59,300
Conversion of Series B preferred shares to common stock 0 0 1,805
Derecognition of lease liability 396,388 0 0
Derecognition of ROU asset 387,164 0 0
Partial Conversion Of Notes Payable      
Summary of noncash activities:      
Partial conversion of note payable $ 0 $ 0 $ 160,000